| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 20.48M | kr 9.62M | kr 22.51M | kr 13.36M | kr 10.03M |
| Gross Profit | kr -2.19M | kr 1.01M | kr 12.16M | kr 8.54M | kr 6.18M |
| Operating Income | kr -101.41M | kr -105.60M | kr -88.49M | kr -69.14M | kr -54.33M |
| EBITDA | kr -90.78M | kr -87.90M | kr -75.32M | kr -56.97M | kr -41.18M |
| Net Income | kr -118.26M | kr -98.78M | kr -85.49M | kr -67.89M | kr -53.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 283.98M | kr 166.75M | kr 114.79M | kr 82.94M | kr 156.37M |
| Total Assets | kr 372.78M | kr 264.03M | kr 223.43M | kr 178.24M | kr 238.69M |
| Total Debt | kr 10.84M | kr 10.70M | kr 3.13M | kr 4.07M | kr 4.88M |
| Net Debt | kr -273.14M | kr -156.05M | kr -110.47M | kr -78.87M | kr -151.49M |
| Total Liabilities | kr 33.56M | kr 29.15M | kr 23.89M | kr 27.55M | kr 25.28M |
| Stockholders' Equity | kr 339.21M | kr 231.88M | kr 199.54M | kr 150.69M | kr 213.41M |
| Cash Flow | |||||
| Free Cash Flow | kr -92.53M | kr -71.61M | kr -95.02M | kr -72.80M | kr -51.69M |
| Operating Cash Flow | kr -90.85M | kr -69.21M | kr -94.63M | kr -63.60M | kr -49.55M |
| Investing Cash Flow | kr -1.64M | kr -2.40M | kr 6.00K | kr -9.20M | kr -2.14M |
| Financing Cash Flow | kr 209.70M | kr 123.26M | kr 125.00M | kr -710.00K | kr 132.31M |